For saleSingle family
$1,349,900
27125 Marsh Pointe Ct
Excelsior MN 55331
5 beds, 5 baths, 4,543 sqft
27125 Marsh Pointe Ct is a 5 beds, 5 baths, 4,543 sqft single family home for sale at $1,349,900 in Excelsior MN 55331. At 20% down it rents for an estimated $2,850/mo and returns -$6,787/mo a month at a 0.6% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $2,850/mo
- Monthly cash flow
- -$6,787/mo
- Cap rate
- 0.6%
- Cash-on-cash
- -30.2%
- Max offer
- $342,500
Offer ≤ $342,500 (75% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading